Valuation Hanwha Aerospace Co., Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 16/04/2026			5-day change	1st Jan Change
15,19,000.00 ^KRW	+0.66%		+51.90%	+61.42%

13/04	South Korea and Poland to upgrade ties as Tusk calls Seoul key ally after US	RE
10/04	Hanwha Aerospace Abandons Plan to Take Over Poongsan's Ammunition Business	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	24,27,332	37,21,909	62,95,892	1,48,44,828	4,84,13,310	7,81,50,707	-	-
Change	-	53.33%	69.16%	135.79%	226.13%	61.42%	-	-
Enterprise Value (EV) ¹	2,680	4,034	8,567	21,468	48,413	83,138	82,441	81,264
Change	-	50.54%	112.35%	150.59%	125.52%	71.73%	-0.84%	-1.43%
P/E ratio	9.62x	18.9x	7.73x	6.99x	33x	33.9x	27.3x	23.2x
PBR	0.84x	1.3x	1.78x	3.3x	-	6.49x	5.41x	4.42x
PEG	-	-0.9x	0x	0x	-0.8x	0.6x	1.1x	1.3x
Capitalization / Revenue	0.38x	0.57x	0.67x	1.32x	1.82x	2.57x	2.29x	2.12x
EV / Revenue	0.42x	0.62x	0.91x	1.91x	1.82x	2.74x	2.42x	2.21x
EV / EBITDA	4.32x	6.38x	8.32x	10.4x	-	15.8x	12.9x	10.2x
EV / EBIT	7x	10.7x	12.2x	12.4x	16x	18.8x	15.2x	13.2x
EV / FCF	4.05x	3.04x	9.14x	26.3x	-	31x	27x	27.4x
FCF Yield	24.7%	32.8%	10.9%	3.8%	-	3.23%	3.7%	3.64%
Dividend per Share ³	777.5	1,111	1,999	-	-	5,499	5,905	7,020
Rate of return	1.46%	1.36%	1.45%	-	-	0.36%	0.39%	0.46%
EPS ³	5,542	4,329	17,887	46,716	28,530	44,787	55,623	65,347
Distribution rate	14%	25.7%	11.2%	-	-	12.3%	10.6%	10.7%
Net sales ¹	6,415	6,540	9,366	11,246	26,608	30,353	34,112	36,796
EBITDA ¹	620.5	632.6	1,030	2,063	-	5,254	6,385	7,940
EBIT ¹	383	375.3	701.7	1,725	3,034	4,426	5,414	6,160
Net income ¹	252.6	156.9	998.4	2,295	1,388	2,321	2,889	3,310
Net Debt ¹	252.6	312.3	2,271	6,623	-	4,987	4,290	3,114
Reference price ³	53,316.76	81,752.37	1,38,290.36	3,26,500.00	9,41,000.00	15,19,000.00	15,19,000.00	15,19,000.00
Nbr of stocks (in thousands)	45,527	45,527	45,527	45,467	51,449	51,449	-	-
Announcement Date	25/02/22	24/02/23	07/02/24	10/02/25	09/02/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HANWHA AEROSPACE CO., LTD.	33.92x	2.74x	15.82x	0.36%	5.28TCr
GE AEROSPACE	35.73x	6.63x	27.62x	0.59%	31TCr
RTX CORPORATION	34.66x	3.11x	18.46x	1.48%	26TCr
ROLLS-ROYCE HOLDINGS PLC	33.71x	4.47x	20.42x	0.98%	14TCr
NORTHROP GRUMMAN CORPORATION	24.04x	2.39x	16.89x	1.45%	9.56TCr
GENERAL DYNAMICS CORPORATION	20.55x	1.72x	14.16x	1.89%	9.06TCr
BAE SYSTEMS PLC	28.33x	2.15x	15.38x	1.78%	8.96TCr
RHEINMETALL AG	41.49x	4.76x	20.84x	1.06%	8.18TCr
L3HARRIS TECHNOLOGIES, INC.	30.71x	3.15x	17.27x	1.41%	6.6TCr
ELBIT SYSTEMS LTD.	59.86x	4.48x	36.3x	0.45%	4.11TCr
Average	34.30x	3.56x	20.32x	1.15%	12.33TCr
Weighted average by Cap.	33.55x	4.07x	20.91x	1.13%